Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹10,657Cr
Textiles - Readymade Apparel
Rev Gr TTM
Revenue Growth TTM
1.54%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MANYAVAR
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 16.3 | -1.9 | -10.0 | 10.2 | 8.0 | -22.9 | 23.0 | 7.8 | 1.2 | 17.3 | -1.8 | -3.8 |
| 170 | 163 | 125 | 232 | 188 | 127 | 146 | 269 | 202 | 161 | 152 | 274 |
Operating Profit Operating ProfitCr |
| 49.3 | 47.6 | 42.6 | 51.0 | 48.2 | 47.0 | 45.5 | 47.4 | 45.1 | 42.9 | 42.1 | 44.4 |
Other Income Other IncomeCr | 12 | 15 | 15 | 15 | 24 | 21 | 19 | 22 | 22 | 26 | 20 | 21 |
Interest Expense Interest ExpenseCr | 8 | 9 | 11 | 11 | 13 | 14 | 14 | 14 | 14 | 14 | 15 | 14 |
Depreciation DepreciationCr | 26 | 29 | 32 | 34 | 38 | 37 | 37 | 39 | 39 | 40 | 42 | 44 |
| 143 | 124 | 65 | 212 | 148 | 83 | 90 | 212 | 135 | 93 | 74 | 181 |
| 36 | 32 | 16 | 54 | 32 | 21 | 23 | 54 | 34 | 22 | 18 | 46 |
|
Growth YoY PAT Growth YoY% | 22.5 | -7.6 | -29.0 | 7.3 | 8.2 | -32.3 | 36.6 | 0.2 | -12.7 | 12.4 | -16.2 | -14.6 |
| 31.9 | 29.7 | 22.5 | 33.2 | 31.9 | 26.1 | 25.0 | 30.9 | 27.5 | 25.0 | 21.3 | 27.4 |
| 4.4 | 3.8 | 2.0 | 6.5 | 4.8 | 2.6 | 2.8 | 6.5 | 4.2 | 2.9 | 2.3 | 5.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 4.7 | 15.2 | -40.7 | 86.0 | 31.4 | 3.1 | 1.4 | 1.2 |
| 525 | 521 | 517 | 307 | 528 | 668 | 709 | 744 | 788 |
Operating Profit Operating ProfitCr |
| 30.8 | 34.5 | 43.5 | 43.3 | 47.6 | 49.6 | 48.1 | 46.4 | 43.8 |
Other Income Other IncomeCr | 10 | 19 | 32 | 58 | 49 | 37 | 70 | 85 | 89 |
Interest Expense Interest ExpenseCr | 6 | 4 | 25 | 25 | 27 | 30 | 45 | 55 | 57 |
Depreciation DepreciationCr | 10 | 8 | 82 | 89 | 88 | 97 | 135 | 153 | 165 |
| 229 | 280 | 323 | 178 | 414 | 567 | 548 | 520 | 483 |
| 79 | 98 | 78 | 48 | 105 | 144 | 134 | 131 | 120 |
|
| | 22.0 | 34.5 | -46.7 | 135.8 | 37.1 | -2.1 | -6.2 | -6.7 |
| 19.7 | 22.9 | 26.8 | 24.1 | 30.6 | 31.9 | 30.3 | 28.0 | 25.8 |
| 12.2 | 14.6 | 19.6 | 5.3 | 12.6 | 17.4 | 17.1 | 16.0 | 14.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 23 | 25 | 25 | 25 | 24 | 24 | 24 | 24 | 24 |
| 683 | 865 | 1,051 | 1,075 | 1,060 | 1,371 | 1,578 | 1,762 | 1,697 |
Current Liabilities Current LiabilitiesCr | 147 | 140 | 226 | 254 | 332 | 396 | 373 | 400 | 381 |
Non Current Liabilities Non Current LiabilitiesCr | 87 | 117 | 288 | 269 | 333 | 370 | 534 | 560 | 518 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 585 | 750 | 939 | 970 | 1,017 | 1,317 | 1,392 | 1,606 | 1,371 |
Non Current Assets Non Current AssetsCr | 355 | 397 | 652 | 653 | 732 | 843 | 1,117 | 1,140 | 1,248 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 52 | 179 | 251 | 253 | 341 | 459 | 483 | 389 |
Investing Cash Flow Investing Cash FlowCr | -279 | -165 | -106 | -90 | 62 | -228 | -110 | -16 |
Financing Cash Flow Financing Cash FlowCr | 224 | -13 | -138 | -165 | -406 | -226 | -362 | -377 |
|
Free Cash Flow Free Cash FlowCr | -94 | 173 | 238 | 263 | 352 | 464 | 484 | 388 |
| 34.6 | 98.0 | 102.3 | 193.3 | 110.6 | 108.6 | 116.6 | 100.0 |
CFO To EBITDA CFO To EBITDA% | 22.1 | 65.3 | 63.0 | 107.5 | 71.0 | 69.8 | 73.4 | 60.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 23,431 | 27,651 | 22,547 | 18,834 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 76.0 | 65.4 | 54.5 | 48.5 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 23.2 | 20.9 | 16.5 | 13.6 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 21.6 | 19.8 | 14.1 | 10.5 |
| 0.0 | -0.4 | 0.4 | 0.8 | 49.3 | 42.5 | 34.9 | 30.0 |
Profitability Ratios Profitability Ratios |
| 67.7 | 72.0 | 72.0 | 73.8 | 73.6 | 73.6 | 72.3 | 73.4 |
| 30.8 | 34.5 | 43.5 | 43.3 | 47.6 | 49.6 | 48.1 | 46.4 |
| 19.7 | 22.9 | 26.8 | 24.1 | 30.6 | 31.9 | 30.3 | 28.0 |
| 32.6 | 31.9 | 26.5 | 15.6 | 32.7 | 35.4 | 29.0 | 25.3 |
| 21.1 | 20.5 | 22.8 | 11.9 | 28.4 | 30.3 | 25.9 | 21.8 |
| 15.9 | 15.9 | 15.4 | 8.1 | 17.6 | 19.6 | 16.5 | 14.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Vedant Fashions Limited, headquartered in Kolkata and founded in 2002 by Mr. Ravi Modi, is the leading player in India’s organized celebration wear market. The company specializes in premium Indian wedding and festive attire for men, women, and children, operating a **multi-brand, family-focused portfolio** that dominates both the men’s and women’s branded ethnic wear segments. With Manyavar as its flagship brand, Vedant has pioneered the transformation of a historically unorganized sector into a structured, aspirational, and technology-driven fashion ecosystem.
---
### **Market Position & Leadership**
- **Market Leader**: Vedant Fashions is the largest company in India’s **men’s Indian wedding and celebration wear** segment by revenue, operating profit before depreciation and interest (OPBDIT), and profit after tax (PAT).
- **Brand Leadership**:
- **Manyavar**: Category leader in men’s branded Indian wedding wear, with pan-India presence since 1999. Competitors are estimated to be only ~1/7th its size.
- **Mohey**: Largest women’s wedding wear brand by number of stores, with pan-India reach.
- The branded segment of Indian wedding wear was estimated to grow from 15–20% (FY20) to 28–32% by FY25, positioning Vedant as a key beneficiary of the shift from unbranded to branded consumption.
---
### **Brand Portfolio & Strategy**
Vedant Fashions employs a **multi-tier brand strategy**, targeting diverse consumer segments across price points and demographics:
| **Brand** | **Launch Year** | **Target Segment** | **Key Features** |
|---------------|------------------|--------------------------------------|------------------|
| **Manyavar** | 1999 | Mid-premium men & kids | No end-of-season discounts; pan-India dominance; EBO, MBO, LFS, e-commerce |
| **Mohey** | 2015 | Mid-premium women | Celebrity-endorsed (e.g., Janhvi Kapoor); #DulhanWaliFeeling campaign; available via EBOs and e-commerce |
| **Twamev** | 2019 | Premium (between Manyavar & luxury) | Upscale ethnic wear for men and women; strategic cross-selling |
| **Diwas** | 2024 | Gen Z / Young Adults (value–mid) | D2C brand focused on sustainable festive wear; available on e-commerce and MBOs; replaces Manthan as key strategy |
| **Mebaz** | 2002 (acquired 2017) | South India (AP & Telangana) | Heritage ethnic wear; one-stop family celebration destination; strong regional presence |
> ✅ **Strategic Shift**: Diwas is now the company’s core menswear brand for the occasion-based market, replacing Manthan. Manthan will be repositioned or phased out.
---
### **Business Model & Operational Strengths**
#### **1. Asset-Light, Scalable Franchise Model**
- Operates **678 Exclusive Brand Outlets (EBOs)** (as of March 2025) across **256 Indian cities** and **16 international locations** (UAE, USA, Canada, UK), covering **1.79 million sq. ft.**
- Over **89% of sales** come from EBOs—franchisee-owned but centrally managed, ensuring brand consistency and data integration.
- Franchisee model supports **high capital efficiency**, low capex, and strong partner ROI (~3–3.5-year payback).
- ~77% of franchisees have operated for over three years; attrition rate <2.5%.
#### **2. Technology-First Organization**
- Self-identifies as a **"technology company that makes garments"**, not just a fashion brand.
- Built a **proprietary ERP-middleware system**, integrated with AI and data analytics, enabling:
- Real-time sales and inventory tracking across 678 stores (within 15 minutes of transaction).
- Automated **pin-code-level replenishment** with minimal human intervention.
- AI-driven design, demand forecasting, and product selection.
- Deployed **Salesforce** to unify commerce, CRM, and marketing for omnichannel personalization.
- In-house IT team functions as an R&D arm, building solutions like:
- **AI-powered conversational commerce**
- **AR/VR styling tools**
- **Employee learning app (VFL Parivaar)** rolled out to 3,000+ frontline staff
- **RFID POC completed**; plans for unified customer ID system to enable personalized in-store experiences.
#### **3. Data-Driven Supply Chain & Inventory Management**
- Central warehouse in **Kolkata (2.6 lakh sq. ft.)** manages all finished goods.
- **Automated replenishment system** integrated with 460+ vendors across 42 cities.
- Operates a **52-week design cycle**, reducing obsolete stock to **<3–4%**, among the lowest globally.
- Uses **sell-through data and AI modeling** to pilot trends, scale successful designs, and minimize waste.
#### **4. Omni-Channel Integration**
- Seamless customer experience: **buy online, return in-store**, **appointment booking**, **video styling**, and **home delivery**.
- Invested in **Quick Commerce (Q-commerce)** via partnerships with **Blinkit and Zepto** for 10-minute delivery of festive collections (e.g., Diwali, Eid).
- E-commerce accounts for **~3% of total sales**, but **8–10% of sub-₹4,000 category sales**, indicating strong traction in value segments.
---
### **Product & Innovation Strategy**
- **Family-Centric Portfolio**: Complete range for men, women, and kids:
- **Men**: Kurtas, sherwanis, jodhpuri sets, Indo-Western, accessories
- **Women**: Lehengas, sarees, stitched suits, gowns, crop tops
- **Kids**: Kurta sets, Indo-Western, gowns, accessories
- **Trendsetter Approach**: Proactively launches **capsule collections** based on cultural and regional insights; aims to *set* fashion, not follow.
- **Design Innovation**: In-house team uses AI, vendor feedback, and artisan collaboration to refine styles, colors, and cuts.
- **Sustainability Focus**: Diwas brand emphasizes **eco-friendly materials and production**.
- **New Launches (Aug 2025)**:
- **Short kurtas** for men (Everyday Ethnic wear)
- **Stitched Suits** for women
- **Essence by Manyavar** – fragrance line (cross-selling driver)
---
### **Marketing & Branding**
- **Aspirational Branding**: Maintains **uniform pricing** and **no discounts** (especially Manyavar), reinforcing premium image.
- **Emotional Campaigns**:
- *#TaiyyarHoKarAaiye* (Manyavar) – encourages grooms and wedding guests to dress up
- *#JabAapTaiyaarHumTaiyaar* (Mohey) – focused on bride’s transformation
- Leverages **celebrity ambassadors**:
- Ranveer Singh, Amitabh Bachchan (Manyavar)
- Alia Bhatt, Kiara Advani, Janhvi Kapoor (Mohey)
- Regional influence: Ram Charan (South India campaigns)
- **Digital-First Strategy**: Balances TV/OUV ads with high-impact digital spends, influencer marketing, and viral social campaigns (e.g., reels, styling tips).
---
### **Growth Drivers & Strategic Priorities (FY25–26)**
1. **Premiumization**: Expand Twamev and Mohey in premium segments; upgrade existing Manyavar customers.
2. **Gen Z Focus**: Accelerate Diwas brand rollout via MBOs and e-commerce; increase year-round relevance (festivals, convocations, housewarmings).
3. **International Expansion**: Serve Indian diaspora in UAE, USA, Canada, UK; first Dubai store launched in 2011, now expanding footprint.
4. **Omnichannel Enhancements**:
- Pilot digital alteration systems
- Roll out AI-guided personalization
- Deepen Q-commerce integration
5. **Store Optimization**:
- Shift from store count to **store size** (targeting ~16% CAGR in sq. ft.)
- Open **flagship and super-flagship stores** (e.g., 22,000 sq. ft. Bengaluru store)
- Optimize underperforming outlets (~2–2.5% annual closures)
---
### **Financial & Operational Highlights**
- **Industry-Leading Metrics**:
- High gross and operating margins
- Strong cash conversion and return on capital
- Consistent operating profitability
- **Revenue Streams**:
- ~40% from grooms and brides
- ~60% from wedding attendees and family – more aligned with broader consumer sentiment
- **Working Capital**: Mohey and Manyavar have similar working capital cycles; Mohey’s margins improving with better inventory control.